[KMLOONG] YoY Annualized Quarter Result on 31-Jan-2015 [#4]

Stock
[KMLOONG] KIM LOONG RESOURCES BHD
Announcement Date
26-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
QoQ- -8.39%
YoY- 23.29%
Quarter Report
Latest QR
Upcoming QR
KMLOONG's Result
KMLOONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 1,075,366 892,593 757,730 774,925 640,394 637,238 768,332 5.75%
PBT 162,002 111,165 107,579 118,863 95,433 94,554 165,042 -0.30%
Tax -37,407 -25,477 -21,915 -29,174 -22,074 -26,034 -40,293 -1.22%
NP 124,595 85,688 85,664 89,689 73,359 68,520 124,749 -0.02%
-
NP to SH 99,059 71,118 73,783 75,279 61,059 53,945 96,572 0.42%
-
Tax Rate 23.09% 22.92% 20.37% 24.54% 23.13% 27.53% 24.41% -
Total Cost 950,771 806,905 672,066 685,236 567,035 568,718 643,583 6.71%
-
Net Worth 606,843 594,395 578,843 572,808 543,059 517,741 507,953 3.00%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 74,688 62,240 71,577 40,251 40,112 36,981 48,959 7.28%
Div Payout % 75.40% 87.52% 97.01% 53.47% 65.69% 68.55% 50.70% -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 606,843 594,395 578,843 572,808 543,059 517,741 507,953 3.00%
NOSH 311,803 311,803 311,206 309,626 308,556 308,179 305,996 0.31%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 11.59% 9.60% 11.31% 11.57% 11.46% 10.75% 16.24% -
ROE 16.32% 11.96% 12.75% 13.14% 11.24% 10.42% 19.01% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 345.55 286.82 243.48 250.28 207.55 206.78 251.09 5.46%
EPS 31.83 22.85 23.71 24.31 19.79 17.50 31.56 0.14%
DPS 24.00 20.00 23.00 13.00 13.00 12.00 16.00 6.98%
NAPS 1.95 1.91 1.86 1.85 1.76 1.68 1.66 2.71%
Adjusted Per Share Value based on latest NOSH - 310,656
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 109.99 91.29 77.50 79.26 65.50 65.17 78.58 5.75%
EPS 10.13 7.27 7.55 7.70 6.24 5.52 9.88 0.41%
DPS 7.64 6.37 7.32 4.12 4.10 3.78 5.01 7.27%
NAPS 0.6207 0.6079 0.592 0.5859 0.5554 0.5295 0.5195 3.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 4.18 3.43 3.04 2.76 2.58 2.21 2.50 -
P/RPS 1.21 1.20 1.25 1.10 1.24 1.07 1.00 3.22%
P/EPS 13.13 15.01 12.82 11.35 13.04 12.63 7.92 8.78%
EY 7.62 6.66 7.80 8.81 7.67 7.92 12.62 -8.05%
DY 5.74 5.83 7.57 4.71 5.04 5.43 6.40 -1.79%
P/NAPS 2.14 1.80 1.63 1.49 1.47 1.32 1.51 5.97%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 28/03/18 29/03/17 29/03/16 26/03/15 27/03/14 28/03/13 30/03/12 -
Price 4.20 3.77 3.54 2.80 2.75 2.21 2.68 -
P/RPS 1.22 1.31 1.45 1.12 1.33 1.07 1.07 2.20%
P/EPS 13.19 16.50 14.93 11.52 13.90 12.63 8.49 7.61%
EY 7.58 6.06 6.70 8.68 7.20 7.92 11.78 -7.07%
DY 5.71 5.31 6.50 4.64 4.73 5.43 5.97 -0.73%
P/NAPS 2.15 1.97 1.90 1.51 1.56 1.32 1.61 4.93%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment